|
Net Income (Quarter)
|
-2.67M | -6.28M | -7.21M | -5.92M | -15.93M | -10.24M | -35.11M | -35.02M | -28.28M | -21.35M | -27.10M | -26.44M | -33.69M | -25.45M | -25.61M | -23.05M | -20.18M | -21.17M | -22.51M | -20.93M |
|
Depreciation and Depletion (Quarter)
|
0.01M | 0.01M | 0.04M | 0.10M | 0.10M | 0.16M | 0.12M | 0.10M | 0.10M | 0.15M | 0.22M | 0.20M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.41M | 0.40M | 0.40M |
|
Share-based Compensation (Quarter)
|
0.03M | -5.70M | 0.04M | 0.23M | 0.27M | 1.65M | 2.65M | 2.69M | 3.23M | 3.06M | 3.34M | 3.57M | 3.67M | 14.23M | 3.79M | 3.93M | 12.70M | 3.09M | 2.18M | 2.21M |
|
Cash from Operations (Quarter)
|
| -3.63M | -8.42M | -5.82M | -6.52M | -9.35M | -11.36M | -9.11M | -9.81M | -12.37M | -17.08M | -13.90M | -17.32M | -17.36M | -19.54M | -16.61M | -12.28M | -15.24M | -20.54M | -14.86M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | 0.52M | 1.13M | 0.77M | 0.74M | 0.68M | 0.58M | 1.10M | 1.20M | 0.90M | 0.36M | 0.17M | 0.03M | -0.13M | -0.16M | -0.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.01M | 0.01M | 0.04M | 0.10M | 0.10M | 0.16M | 0.12M | 0.10M | 0.10M | 0.15M | 0.22M | 0.20M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.41M | 0.40M | 0.40M |
|
Change in Account Payables (Quarter)
|
| 0.30M | -0.10M | 0.54M | 0.03M | -0.73M | 0.47M | -0.11M | 0.08M | 3.17M | -2.27M | -0.94M | -0.14M | -0.23M | 2.82M | -2.55M | -0.01M | 1.28M | -1.20M | -0.21M |
|
Change in Accured Expenses (Quarter)
|
| 1.00M | -0.33M | 0.74M | 0.98M | 1.53M | -1.32M | 1.43M | 2.02M | 1.04M | -1.48M | 2.87M | 3.46M | 3.18M | -7.00M | 2.15M | 1.97M | -0.48M | -3.38M | 0.71M |
|
Other Working Capital Changes (Quarter)
|
| 0.63M | 0.88M | 1.61M | -1.45M | 2.50M | -0.59M | -1.42M | 0.07M | -0.17M | -0.14M | -0.27M | -0.29M | 0.47M | -0.47M | -0.70M | 0.22M | 0.76M | -0.38M | 0.05M |
|
Capital Expenditures (Quarter)
|
| 0.14M | 0.41M | 1.07M | 0.43M | 0.25M | 0.03M | 0.11M | | 1.15M | 0.81M | 0.14M | 0.23M | | 0.06M | 0.49M | 0.90M | 0.22M | 0.01M | 0.09M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | 6.00M | 26.32M | 19.45M | 24.50M | 38.27M | 35.00M | 46.92M | 22.00M | 50.00M | 39.50M | 35.00M | 40.00M | 35.00M | 30.00M | 25.00M |
|
Cash from Investing Activities (Quarter)
|
| -0.14M | -0.41M | -1.07M | -45.12M | -95.07M | 9.33M | 19.34M | 1.52M | 20.54M | 5.85M | -88.04M | 16.01M | 14.41M | 19.21M | 19.45M | 5.91M | 21.52M | 13.13M | 14.95M |
|
Other financing activities (Quarter)
|
| | | | | | | | 0.08M | 0.32M | 0.08M | 0.01M | | 69.91M | 0.00M | | | | | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| 99.75M | | | -0.14M | 101.86M | | | 0.08M | -2.01M | -0.17M | 123.35M | -1.50M | -0.65M | -0.34M | -0.10M | -0.12M | -0.19M | -0.03M | 7.27M |
|
Change in Cash (Quarter)
|
| 95.99M | -8.83M | -6.91M | -51.78M | -2.56M | -2.03M | 10.61M | -8.21M | 6.16M | -11.40M | 21.40M | -2.82M | -3.60M | -0.66M | 2.74M | -6.49M | 6.09M | -7.44M | 7.35M |
|
Free Cash Flow (Quarter)
|
| -3.76M | -8.83M | -6.90M | -6.95M | -9.61M | -11.38M | -9.22M | -9.81M | -13.52M | -17.90M | -14.04M | -17.55M | -17.36M | -19.59M | -17.10M | -13.18M | -15.46M | -20.55M | -14.95M |
|
Net Cash Flow (Quarter)
|
| 95.99M | -8.83M | -6.90M | -51.78M | -2.56M | -2.03M | 10.23M | -8.21M | 6.16M | -11.40M | 21.40M | -2.82M | -3.60M | -0.66M | 2.74M | -6.49M | 6.09M | -7.44M | 7.35M |